[SEAL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 79.12%
YoY- 169.74%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,915 183,300 140,105 80,570 37,147 122,684 88,861 -25.67%
PBT 21,437 52,814 43,596 22,243 11,861 42,514 29,057 -18.33%
Tax -8,516 -18,036 -12,550 -7,470 -3,020 -13,427 -5,520 33.48%
NP 12,921 34,778 31,046 14,773 8,841 29,087 23,537 -32.93%
-
NP to SH 6,138 19,581 18,277 9,368 5,230 17,736 15,238 -45.42%
-
Tax Rate 39.73% 34.15% 28.79% 33.58% 25.46% 31.58% 19.00% -
Total Cost 43,994 148,522 109,059 65,797 28,306 93,597 65,324 -23.14%
-
Net Worth 190,191 183,513 181,473 172,682 168,570 150,193 153,561 15.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 190,191 183,513 181,473 172,682 168,570 150,193 153,561 15.31%
NOSH 216,126 215,898 216,040 215,852 216,115 197,622 196,873 6.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.70% 18.97% 22.16% 18.34% 23.80% 23.71% 26.49% -
ROE 3.23% 10.67% 10.07% 5.43% 3.10% 11.81% 9.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.33 84.90 64.85 37.33 17.19 62.08 45.14 -30.16%
EPS 2.84 9.07 8.46 4.34 2.42 8.98 7.74 -48.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.85 0.84 0.80 0.78 0.76 0.78 8.36%
Adjusted Per Share Value based on latest NOSH - 215,520
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.54 43.61 33.33 19.17 8.84 29.19 21.14 -25.67%
EPS 1.46 4.66 4.35 2.23 1.24 4.22 3.63 -45.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4525 0.4366 0.4318 0.4109 0.4011 0.3573 0.3654 15.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.50 0.515 0.425 0.46 0.46 0.49 0.43 -
P/RPS 1.90 0.61 0.66 1.23 2.68 0.79 0.95 58.67%
P/EPS 17.61 5.68 5.02 10.60 19.01 5.46 5.56 115.51%
EY 5.68 17.61 19.91 9.43 5.26 18.32 18.00 -53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.51 0.58 0.59 0.64 0.55 2.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 28/02/13 28/11/12 29/08/12 31/05/12 -
Price 0.525 0.495 0.48 0.43 0.46 0.56 0.44 -
P/RPS 1.99 0.58 0.74 1.15 2.68 0.90 0.97 61.38%
P/EPS 18.49 5.46 5.67 9.91 19.01 6.24 5.68 119.48%
EY 5.41 18.32 17.63 10.09 5.26 16.03 17.59 -54.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.57 0.54 0.59 0.74 0.56 4.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment